Annual report
9978.TEDINET S100X6SE
Period2024-09-01 → 2025-08-31
Filed2025-11-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.5bn | 2024-09-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥14.9bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales |
| Revenue | ¥15.5bn | 2022-09-01 → 2023-08-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥16.5bn | 2021-09-01 → 2022-08-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥18.8bn | 2020-09-01 → 2021-08-31v | Cons. | Net sales (5-year summary) |
| Operating income | −¥89m | 2024-09-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | ¥32m | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | −¥83m | 2024-09-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥58m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥98m | 2022-09-01 → 2023-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥76m | 2021-09-01 → 2022-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥382m | 2020-09-01 → 2021-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥142m | 2024-09-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥56m | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥155m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥43m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥97m | 2022-09-01 → 2023-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥73m | 2021-09-01 → 2022-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥366m | 2020-09-01 → 2021-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥155m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | ¥43m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥9.6bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥10.0bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥9.9bn | at 2023-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥10.1bn | at 2022-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥10.8bn | at 2021-08-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.4bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥8.7bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.2bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-08-31v | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-08-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2021-08-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.5bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥871m | at 2023-08-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2022-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.6bn | at 2021-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥26m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥798m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥55m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥238m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥350m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥85m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥31m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥22m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥178m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥31m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥369m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥174m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥291m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥482m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥354m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-3.57 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.96 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.22 | 2022-09-01 → 2023-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.68 | 2021-09-01 → 2022-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.19 | 2020-09-01 → 2021-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.77 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.73 | 2022-09-01 → 2023-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.31 | 2021-09-01 → 2022-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.43 | 2020-09-01 → 2021-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-8.96 | at 2025-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-6.84 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-9.28 | at 2023-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-11.5 | at 2022-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-20.77 | at 2021-08-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 12.1% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.0% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.8% | at 2023-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.6% | at 2022-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 10.2% | at 2021-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 3.3% | 2023-09-01 → 2024-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2022-09-01 → 2023-08-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2021-09-01 → 2022-08-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 40.0% | 2020-09-01 → 2021-08-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 131 | at 2025-08-31 | Cons. | Number of employees |
| Employees | 140 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 153 | at 2023-08-31v | Cons. | Number of employees |
| Employees | 165 | at 2022-08-31v | Cons. | Number of employees |
| Employees | 168 | at 2021-08-31v | Cons. | Number of employees |
| Revenue | ¥81m | 2024-09-01 → 2025-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥107m | 2023-09-01 → 2024-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥109m | 2022-09-01 → 2023-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥112m | 2021-09-01 → 2022-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥118m | 2020-09-01 → 2021-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Operating income | −¥75m | 2024-09-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | −¥52m | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | −¥156m | 2024-09-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥33m | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥71m | 2022-09-01 → 2023-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥47m | 2021-09-01 → 2022-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥6m | 2020-09-01 → 2021-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥156m | 2024-09-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥42m | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | −¥157m | 2024-09-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | ¥41m | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | ¥95m | 2022-09-01 → 2023-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥78m | 2021-09-01 → 2022-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥357m | 2020-09-01 → 2021-08-31v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.2bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2023-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2022-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2021-08-31v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥427m | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥431m | at 2024-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥821m | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥978m | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥937m | at 2023-08-31v | Standalone | Net assets |
| Net assets / equity | ¥842m | at 2022-08-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥764m | at 2021-08-31v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥6m | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥6m | at 2024-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-3.61 | 2024-09-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.92 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.18 | 2022-09-01 → 2023-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.79 | 2021-09-01 → 2022-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.92 | 2020-09-01 → 2021-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.74 | 2023-09-01 → 2024-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.7 | 2022-09-01 → 2023-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.39 | 2021-09-01 → 2022-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.28 | 2020-09-01 → 2021-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-16.6 | at 2025-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-14.52 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-17.01 | at 2023-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-19.19 | at 2022-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-28.99 | at 2021-08-31v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 65.8% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.4% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.6% | at 2023-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.4% | at 2022-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.9% | at 2021-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.3% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.7% | 2022-09-01 → 2023-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.7% | 2021-09-01 → 2022-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 61.0% | 2020-09-01 → 2021-08-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 43,849,994 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 43,381,250 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,912,506 | at 2023-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 42,912,506 | at 2022-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 40,725,034 | at 2021-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 1 | at 2025-08-31 | Standalone | Number of employees |
| Employees | 3 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 3 | at 2023-08-31v | Standalone | Number of employees |
| Employees | 3 | at 2022-08-31v | Standalone | Number of employees |
| Employees | 3 | at 2021-08-31v | Standalone | Number of employees |
Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.
All source rows · 1,259
| Item | Context | Value | Unit |
|---|---|---|---|
| Current liabilities | CurrentYearInstant | 7955003000 | JPY |
| Long term loans payable | Prior1YearInstant | 1458258000 | JPY |
| Long term loans payable | CurrentYearInstant | － | JPY |
| Net defined benefit liability | Prior1YearInstant | 338847000 | JPY |
| Net defined benefit liability | CurrentYearInstant | 328475000 | JPY |
| Other ncl | Prior1YearInstant | 118427000 | JPY |
| Other ncl | CurrentYearInstant | 119724000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 1915532000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 448200000 | JPY |
| Liabilities | Prior1YearInstant | 8739029000 | JPY |
| Liabilities | CurrentYearInstant | 8403203000 | JPY |
| Capital stock | Prior1YearInstant | 50000000 | JPY |
| Capital stock | CurrentYearInstant | 50000000 | JPY |
| Capital surplus | Prior1YearInstant | 87908000 | JPY |
| Capital surplus | CurrentYearInstant | 87908000 | JPY |
| Retained earnings | Prior1YearInstant | 1191277000 | JPY |
| Retained earnings | CurrentYearInstant | 1036392000 | JPY |
| Treasury stock | Prior1YearInstant | -18224000 | JPY |
| Treasury stock | CurrentYearInstant | -18224000 | JPY |
| Shareholders equity | Prior1YearInstant | 1310961000 | JPY |
| Shareholders equity | CurrentYearInstant | 1156076000 | JPY |
| Net assets | Prior1YearInstant | 1310961000 | JPY |
| Net assets | CurrentYearInstant | 1156076000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 10049990000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 9559279000 | JPY |
| Net sales | Prior1YearDuration | 14925191000 | JPY |
| Net sales | CurrentYearDuration | 14456385000 | JPY |
| Cost of sales | Prior1YearDuration | 10747062000 | JPY |
| Cost of sales | CurrentYearDuration | 10339869000 | JPY |
| Gross profit | Prior1YearDuration | 4178128000 | JPY |
| Gross profit | CurrentYearDuration | 4116515000 | JPY |
| Rent expenses sga | Prior1YearDuration | 1338367000 | JPY |
| Rent expenses sga | CurrentYearDuration | 1317486000 | JPY |
| Salaries and allowances sga | Prior1YearDuration | 509082000 | JPY |
| Salaries and allowances sga | CurrentYearDuration | 491672000 | JPY |
| Other salaries sga | Prior1YearDuration | 863198000 | JPY |
| Other salaries sga | CurrentYearDuration | 914761000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 32261000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 30225000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 101868000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 87000000 | JPY |
| Other sga | Prior1YearDuration | 1301834000 | JPY |
| Other sga | CurrentYearDuration | 1364230000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 4146612000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 4205375000 | JPY |
| Operating income | Prior1YearDuration | 31516000 | JPY |
| Operating income | CurrentYearDuration | -88859000 | JPY |
| Interest income noi | Prior1YearDuration | 90000 | JPY |
| Interest income noi | CurrentYearDuration | 945000 | JPY |
| Dividends income noi | Prior1YearDuration | 606000 | JPY |
Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.
Data checks · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |